301889

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$92,286

Cash Investment

$108,112

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$376,380
Buyer's Premium
Purchase Closing Costs
$3,635
Loan Points
$7,904
Loan Closing Costs
$5,471
Total Acquisition Cost
$393,390
Initial Loan Funding
$301,104
Cash Required to Close
$92,286
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,286

Loan Terms
Initial Loan Funding
$301,104
Rehab Loan Funding
$94,100
Total Loan Commitment
$395,204
Points
$7,904
Loan Closing Costs
$5,471
Interest Carry
$19,925
Total Financing Cost
$33,300

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,635
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,635
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$1,656
Misc.
Total Loan Closing
$5,471

Residual
As Repaired Value (ARV)
$658,700
Sale Costs
%
$39,522
Property Taxes
%
$2,823
Property Insurance
%
$828
Interest Carry - Purchase Loan Funding
$15,808
Interest Carry - Rehab Loan Funding
$4,117
Net Exit Price
$595,602
Cash Investment
$92,286
Loan payoff
$395,204
Estimated Profit
$108,112
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.